Highlights

[FPI] YoY Quarter Result on 2013-09-30 [#3]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     15.80%    YoY -     -23.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 107,257 91,696 74,927 173,288 227,380 206,472 190,992 -9.16%
  YoY % 16.97% 22.38% -56.76% -23.79% 10.13% 8.11% -
  Horiz. % 56.16% 48.01% 39.23% 90.73% 119.05% 108.11% 100.00%
PBT 7,378 11,605 5,603 10,838 15,042 6,425 13,461 -9.53%
  YoY % -36.42% 107.12% -48.30% -27.95% 134.12% -52.27% -
  Horiz. % 54.81% 86.21% 41.62% 80.51% 111.75% 47.73% 100.00%
Tax 115 -2,356 -2,178 -1,099 -2,742 -825 -2,106 -
  YoY % 104.88% -8.17% -98.18% 59.92% -232.36% 60.83% -
  Horiz. % -5.46% 111.87% 103.42% 52.18% 130.20% 39.17% 100.00%
NP 7,493 9,249 3,425 9,739 12,300 5,600 11,355 -6.69%
  YoY % -18.99% 170.04% -64.83% -20.82% 119.64% -50.68% -
  Horiz. % 65.99% 81.45% 30.16% 85.77% 108.32% 49.32% 100.00%
NP to SH 7,348 9,045 3,984 8,642 11,267 4,994 9,818 -4.71%
  YoY % -18.76% 127.03% -53.90% -23.30% 125.61% -49.13% -
  Horiz. % 74.84% 92.13% 40.58% 88.02% 114.76% 50.87% 100.00%
Tax Rate -1.56 % 20.30 % 38.87 % 10.14 % 18.23 % 12.84 % 15.65 % -
  YoY % -107.68% -47.77% 283.33% -44.38% 41.98% -17.96% -
  Horiz. % -9.97% 129.71% 248.37% 64.79% 116.49% 82.04% 100.00%
Total Cost 99,764 82,447 71,502 163,549 215,080 200,872 179,637 -9.33%
  YoY % 21.00% 15.31% -56.28% -23.96% 7.07% 11.82% -
  Horiz. % 55.54% 45.90% 39.80% 91.04% 119.73% 111.82% 100.00%
Net Worth 247,358 257,252 244,020 244,445 232,688 219,735 210,727 2.70%
  YoY % -3.85% 5.42% -0.17% 5.05% 5.89% 4.27% -
  Horiz. % 117.38% 122.08% 115.80% 116.00% 110.42% 104.27% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 247,358 257,252 244,020 244,445 232,688 219,735 210,727 2.70%
  YoY % -3.85% 5.42% -0.17% 5.05% 5.89% 4.27% -
  Horiz. % 117.38% 122.08% 115.80% 116.00% 110.42% 104.27% 100.00%
NOSH 247,358 247,358 248,999 246,914 244,934 249,700 239,463 0.54%
  YoY % 0.00% -0.66% 0.84% 0.81% -1.91% 4.27% -
  Horiz. % 103.30% 103.30% 103.98% 103.11% 102.28% 104.27% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.99 % 10.09 % 4.57 % 5.62 % 5.41 % 2.71 % 5.95 % 2.72%
  YoY % -30.72% 120.79% -18.68% 3.88% 99.63% -54.45% -
  Horiz. % 117.48% 169.58% 76.81% 94.45% 90.92% 45.55% 100.00%
ROE 2.97 % 3.52 % 1.63 % 3.54 % 4.84 % 2.27 % 4.66 % -7.23%
  YoY % -15.62% 115.95% -53.95% -26.86% 113.22% -51.29% -
  Horiz. % 63.73% 75.54% 34.98% 75.97% 103.86% 48.71% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.36 37.07 30.09 70.18 92.83 82.69 79.76 -9.65%
  YoY % 16.97% 23.20% -57.12% -24.40% 12.26% 3.67% -
  Horiz. % 54.36% 46.48% 37.73% 87.99% 116.39% 103.67% 100.00%
EPS 3.00 3.70 1.60 3.50 4.60 2.00 4.10 -5.07%
  YoY % -18.92% 131.25% -54.29% -23.91% 130.00% -51.22% -
  Horiz. % 73.17% 90.24% 39.02% 85.37% 112.20% 48.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0000 1.0400 0.9800 0.9900 0.9500 0.8800 0.8800 2.15%
  YoY % -3.85% 6.12% -1.01% 4.21% 7.95% 0.00% -
  Horiz. % 113.64% 118.18% 111.36% 112.50% 107.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.36 37.07 30.29 70.06 91.92 83.47 77.21 -9.16%
  YoY % 16.97% 22.38% -56.77% -23.78% 10.12% 8.11% -
  Horiz. % 56.16% 48.01% 39.23% 90.74% 119.05% 108.11% 100.00%
EPS 3.00 3.70 1.61 3.49 4.55 2.02 3.97 -4.56%
  YoY % -18.92% 129.81% -53.87% -23.30% 125.25% -49.12% -
  Horiz. % 75.57% 93.20% 40.55% 87.91% 114.61% 50.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0000 1.0400 0.9865 0.9882 0.9407 0.8883 0.8519 2.70%
  YoY % -3.85% 5.42% -0.17% 5.05% 5.90% 4.27% -
  Horiz. % 117.38% 122.08% 115.80% 116.00% 110.42% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.8300 0.6750 0.9800 0.6650 0.6500 0.6700 0.8800 -
P/RPS 1.91 1.82 3.26 0.95 0.70 0.81 0.00 -
  YoY % 4.95% -44.17% 243.16% 35.71% -13.58% 0.00% -
  Horiz. % 235.80% 224.69% 402.47% 117.28% 86.42% 100.00% -
P/EPS 27.94 18.46 61.25 19.00 14.13 33.50 0.00 -
  YoY % 51.35% -69.86% 222.37% 34.47% -57.82% 0.00% -
  Horiz. % 83.40% 55.10% 182.84% 56.72% 42.18% 100.00% -
EY 3.58 5.42 1.63 5.26 7.08 2.99 0.00 -
  YoY % -33.95% 232.52% -69.01% -25.71% 136.79% 0.00% -
  Horiz. % 119.73% 181.27% 54.52% 175.92% 236.79% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.65 1.00 0.67 0.68 0.76 0.00 -
  YoY % 27.69% -35.00% 49.25% -1.47% -10.53% 0.00% -
  Horiz. % 109.21% 85.53% 131.58% 88.16% 89.47% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 18/11/10 -
Price 0.8000 0.7450 0.8600 0.7600 0.7300 0.7100 0.9400 -
P/RPS 1.84 2.01 2.86 1.08 0.79 0.86 0.00 -
  YoY % -8.46% -29.72% 164.81% 36.71% -8.14% 0.00% -
  Horiz. % 213.95% 233.72% 332.56% 125.58% 91.86% 100.00% -
P/EPS 26.93 20.37 53.75 21.71 15.87 35.50 0.00 -
  YoY % 32.20% -62.10% 147.58% 36.80% -55.30% 0.00% -
  Horiz. % 75.86% 57.38% 151.41% 61.15% 44.70% 100.00% -
EY 3.71 4.91 1.86 4.61 6.30 2.82 0.00 -
  YoY % -24.44% 163.98% -59.65% -26.83% 123.40% 0.00% -
  Horiz. % 131.56% 174.11% 65.96% 163.48% 223.40% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.72 0.88 0.77 0.77 0.81 0.00 -
  YoY % 11.11% -18.18% 14.29% 0.00% -4.94% 0.00% -
  Horiz. % 98.77% 88.89% 108.64% 95.06% 95.06% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers